[FIMACOR] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[FIMACOR] FIMA CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 67.51%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
FIMACOR's Result
FIMACOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,140 84,268 105,503 103,846 76,430 66,112 81,125 23.32%
PBT 22,856 15,716 13,098 14,052 8,908 7,784 15,851 27.60%
Tax -7,386 -5,076 -2,744 -4,654 -3,298 -2,668 -5,849 16.81%
NP 15,470 10,640 10,354 9,397 5,610 5,116 10,002 33.70%
-
NP to SH 15,470 10,640 10,354 9,397 5,610 5,116 10,002 33.70%
-
Tax Rate 32.32% 32.30% 20.95% 33.12% 37.02% 34.28% 36.90% -
Total Cost 95,670 73,628 95,149 94,449 70,820 60,996 71,123 21.83%
-
Net Worth 137,046 131,453 132,400 125,469 121,653 116,614 118,628 10.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,871 - - - 3,876 -
Div Payout % - - 37.39% - - - 38.76% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 137,046 131,453 132,400 125,469 121,653 116,614 118,628 10.09%
NOSH 77,427 77,325 77,427 77,450 77,486 75,235 77,534 -0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.92% 12.63% 9.81% 9.05% 7.34% 7.74% 12.33% -
ROE 11.29% 8.09% 7.82% 7.49% 4.61% 4.39% 8.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 143.54 108.98 136.26 134.08 98.64 87.87 104.63 23.44%
EPS 19.98 13.76 13.37 12.13 7.24 6.80 12.90 33.83%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.77 1.70 1.71 1.62 1.57 1.55 1.53 10.19%
Adjusted Per Share Value based on latest NOSH - 77,427
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 45.31 34.36 43.02 42.34 31.16 26.96 33.08 23.31%
EPS 6.31 4.34 4.22 3.83 2.29 2.09 4.08 33.69%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 1.58 -
NAPS 0.5588 0.536 0.5398 0.5116 0.496 0.4755 0.4837 10.09%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.23 1.05 1.19 1.00 1.07 1.10 1.21 -
P/RPS 0.86 0.96 0.87 0.75 1.08 1.25 1.16 -18.07%
P/EPS 6.16 7.63 8.90 8.24 14.78 16.18 9.38 -24.42%
EY 16.24 13.10 11.24 12.13 6.77 6.18 10.66 32.36%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.13 -
P/NAPS 0.69 0.62 0.70 0.62 0.68 0.71 0.79 -8.62%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 31/07/03 21/05/03 24/02/03 20/11/02 26/08/02 20/05/02 -
Price 1.18 1.15 1.01 1.00 1.02 1.15 1.20 -
P/RPS 0.82 1.06 0.74 0.75 1.03 1.31 1.15 -20.16%
P/EPS 5.91 8.36 7.55 8.24 14.09 16.91 9.30 -26.06%
EY 16.93 11.97 13.24 12.13 7.10 5.91 10.75 35.32%
DY 0.00 0.00 4.95 0.00 0.00 0.00 4.17 -
P/NAPS 0.67 0.68 0.59 0.62 0.65 0.74 0.78 -9.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment